PBT
68.53
44.54
12.92
7.16
8.25
17.57
7.59
0.29
-10.49
12.97
Adjustment
-3.07
-2.29
0.76
14.06
23.60
27.95
32.19
26.13
28.93
30.05
Changes in Working Capital
45.06
7.92
5.85
5.86
-4.94
-16.91
-6.81
2.03
16.25
-6.76
Cash after chg. in Working capital
110.52
50.17
19.53
27.07
26.92
28.61
32.97
28.45
34.69
36.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
-1.70
-4.26
-2.59
-1.34
-18.06
Tax Paid
-16.34
-10.07
-2.77
-4.91
-3.91
-3.01
-0.64
-0.25
0.16
-1.86
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00